Three-Statement Breakdown
NET DEBT DOWN
Net debt fell 3.9% to $27.3B, and stands at 4.09× annualized EBITDA.
CASH
-24.4%
627
TOTAL DEBT
-4.4%
27,886
NET DEBT
-3.9%
27,259
NET DEBT / ANN. EBITDA
+4.8%
4.09×
| Balance sheet | TTM 24-09 | TTM 24-12 | TTM 25-03 | TTM 25-06 | TTM 25-09 | TTM 25-12 | TTM 26-03 | vs prior TTM | YoY | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | 1,228 | 1,236 | 1,177 | 999 | 1,068 | 798 | 829 | 627 | -24.4% | -37.2% | |
| Accounts receivable | 3,714 | 3,725 | 3,935 | 4,116 | 3,957 | 3,981 | 3,882 | 3,909 | +0.7% | -5.0% | |
| Other current assets | 2,286 | 2,683 | 3,080 | 3,191 | 3,037 | 2,793 | 2,696 | 2,388 | -11.4% | -25.2% | |
| Total current assets | 25,125 | 23,477 | 25,591 | 26,474 | 24,157 | 24,654 | 24,782 | 25,364 | +2.3% | -4.2% | |
| Current ratio | 1.07× | 1.06× | 1.10× | 1.09× | 1.08× | 1.03× | 1.06× | 1.04× | -1.4% | -4.1% | |
| Goodwill | 37,133 | 36,584 | 36,983 | 37,465 | 37,449 | 37,703 | 37,602 | 37,524 | -0.2% | +0.2% | |
| Property, plant & equipment | 2,377 | 2,374 | 2,427 | 2,585 | 2,968 | 3,084 | 3,225 | 3,328 | +3.2% | +28.7% | |
| Total assets | 79,792 | 77,176 | 80,402 | 81,531 | 79,370 | 80,133 | 80,548 | 80,886 | +0.4% | -0.8% | |
| Return on assets (annualized) | 3.8% | 4.1% | 4.0% | 4.1% | 4.5% | 4.3% | 4.0% | 3.5% | -12.8% | -16.4% | |
| Accounts payable | 483 | 511 | 663 | 768 | 717 | 797 | 930 | 907 | -2.5% | +18.1% | |
| Accrued liabilities | 1,010 | 979 | 1,020 | 1,084 | 1,059 | 1,053 | 1,112 | 1,229 | +10.5% | +13.4% | |
| Short-term debt | 1,200 | 1,110 | 1,281 | 1,528 | 1,323 | 1,239 | 1,323 | 1,207 | -8.8% | -21.0% | |
| Total current liabilities | 23,565 | 22,157 | 23,293 | 24,318 | 22,375 | 23,890 | 23,418 | 24,307 | +3.8% | -0.0% | |
| Long-term debt | 24,085 | 23,730 | 27,016 | 28,059 | 28,876 | 27,758 | 27,859 | 26,679 | -4.2% | -4.9% | |
| Total liabilities | 51,389 | 49,490 | 53,881 | 55,768 | 54,226 | 54,324 | 54,327 | 53,960 | -0.7% | -3.2% | |
| Net debt | 24,057 | 23,604 | 27,120 | 28,588 | 29,131 | 28,199 | 28,353 | 27,259 | -3.9% | -4.6% | |
| Temporary equity |
NOT DISCLOSED
|
0 | 0 | — | — | — | — | — | — | — | — |
| Stockholders' equity | 28,403 | 27,686 | 26,521 | 25,763 | 25,144 | 25,809 | 26,221 | 26,926 | +2.7% | +4.5% | |
| Net debt / TTM EBITDA | 3.30× | 3.13× | 3.48× | 3.52× | 3.65× | 3.67× | 3.90× | 4.09× | +4.8% | +16.0% | |
Click a line to select it — Enter or the EXPAND pill folds out its quarter-by-quarter history.
SELECTED · NET DEBT · QoQ BRIDGE
FROM28,353
TOTAL DEBT-1,296
CASH & EQUIVALENTS+202
TO27,259
No bridge for this line yet — select Net debt to see its QoQ walk.
↹ CLICK A LINE TO SELECT · ⌘F FIND LINE ITEM
SRC 10-Q FILED 2026-08-07 ↗